Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $147k initial cash invested.
-7.91%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$5,497
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,497
Total Expenses
$6,466
Mortgage P&I
55%
$3,040
Property Taxes
9%
$493
Home Insurance
4%
$219
HOA
1%
$75
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
DT Creekside Retreat | Fire Pit & Games, Sleeps 9 | $6,826 | $330 | 3 | 2 | 0.75 mi |
Downtown Alpharetta - Treehouse | $6,246 | $302 | 3 | 2 | 0.76 mi |
1.5mi to Avalon & DT | Arcade | Grill | Firepit | $7,756 | $375 | 4 | 3 | 0.19 mi |
Alpharetta Downtown 4bd/3ba - Goldfish Home | $6,040 | $292 | 4 | 3 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality